[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

23-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -1.2%

YoY- -57.28%

Quarter Report

CBMI - 3rd Quarter 2012.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	481,516	481,693	469,506	461,556	446,976	408,229	401,352	3.08%
YoY %	-0.04%	2.60%	1.72%	3.26%	9.49%	1.71%	-	-
Horiz. %	119.97%	120.02%	116.98%	115.00%	111.37%	101.71%	100.00%	-
PBT	6,392	18,032	25,937	16,265	34,290	25,557	24,936	-20.28%
YoY %	-64.55%	-30.48%	59.47%	-52.57%	34.17%	2.49%	-	-
Horiz. %	25.63%	72.31%	104.01%	65.23%	137.51%	102.49%	100.00%	-
Tax	501	-5,554	-4,529	-4,502	-6,758	-8,086	-8,549	-
YoY %	109.02%	-22.63%	-0.60%	33.38%	16.42%	5.42%	-	-
Horiz. %	-5.86%	64.97%	52.98%	52.66%	79.05%	94.58%	100.00%	-
NP	6,893	12,477	21,408	11,762	27,532	17,470	16,386	-13.43%
YoY %	-44.75%	-41.72%	82.01%	-57.28%	57.60%	6.62%	-	-
Horiz. %	42.07%	76.14%	130.65%	71.78%	168.02%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,893	12,477	21,408	11,762	27,532	17,470	16,386	-13.43%
YoY %	-44.75%	-41.72%	82.01%	-57.28%	57.60%	6.62%	-	-
Horiz. %	42.07%	76.14%	130.65%	71.78%	168.02%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.84%	30.80%	17.46%	27.68%	19.71%	31.64%	34.28%	-
YoY %	-125.45%	76.40%	-36.92%	40.44%	-37.71%	-7.70%	-	-
Horiz. %	-22.87%	89.85%	50.93%	80.75%	57.50%	92.30%	100.00%	-
Total Cost	474,622	469,216	448,098	449,793	419,444	390,758	384,965	3.54%
YoY %	1.15%	4.71%	-0.38%	7.24%	7.34%	1.50%	-	-
Horiz. %	123.29%	121.89%	116.40%	116.84%	108.96%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	429,926	429,226	420,462	407,336	400,326	370,739	367,432	2.65%
YoY %	0.16%	2.08%	3.22%	1.75%	7.98%	0.90%	-	-
Horiz. %	117.01%	116.82%	114.43%	110.86%	108.95%	100.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	8,707	8,715	7,261	8,713	8,726	8,474	8,446	0.50%
YoY %	-0.09%	20.02%	-16.66%	-0.15%	2.97%	0.33%	-	-
Horiz. %	103.09%	103.18%	85.97%	103.16%	103.32%	100.33%	100.00%	-
Div Payout %	126.32%	69.85%	33.92%	74.07%	31.70%	48.50%	51.55%	-
YoY %	80.84%	105.93%	-54.21%	133.66%	-34.64%	-5.92%	-	-
Horiz. %	245.04%	135.50%	65.80%	143.69%	61.49%	94.08%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	429,926	429,226	420,462	407,336	400,326	370,739	367,432	2.65%
YoY %	0.16%	2.08%	3.22%	1.75%	7.98%	0.90%	-	-
Horiz. %	117.01%	116.82%	114.43%	110.86%	108.95%	100.90%	100.00%	-
NOSH	108,842	108,940	108,928	108,913	109,080	105,925	105,584	0.50%
YoY %	-0.09%	0.01%	0.01%	-0.15%	2.98%	0.32%	-	-
Horiz. %	103.09%	103.18%	103.17%	103.15%	103.31%	100.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	1.43%	2.59%	4.56%	2.55%	6.16%	4.28%	4.08%	-
YoY %	-44.79%	-43.20%	78.82%	-58.60%	43.93%	4.90%	-	-
Horiz. %	35.05%	63.48%	111.76%	62.50%	150.98%	104.90%	100.00%	-
ROE	1.60%	2.91%	5.09%	2.89%	6.88%	4.71%	4.46%	-
YoY %	-45.02%	-42.83%	76.12%	-57.99%	46.07%	5.61%	-	-
Horiz. %	35.87%	65.25%	114.13%	64.80%	154.26%	105.61%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	442.40	442.16	431.02	423.78	409.77	385.39	380.13	2.55%
YoY %	0.05%	2.58%	1.71%	3.42%	6.33%	1.38%	-	-
Horiz. %	116.38%	116.32%	113.39%	111.48%	107.80%	101.38%	100.00%	-
EPS	6.33	11.45	19.65	10.80	25.24	16.49	15.52	-13.87%
YoY %	-44.72%	-41.73%	81.94%	-57.21%	53.06%	6.25%	-	-
Horiz. %	40.79%	73.78%	126.61%	69.59%	162.63%	106.25%	100.00%	-
DPS	8.00	8.00	6.67	8.00	8.00	8.00	8.00	0.00%
YoY %	0.00%	19.94%	-16.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	83.38%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.95	3.94	3.86	3.74	3.67	3.50	3.48	2.13%
YoY %	0.25%	2.07%	3.21%	1.91%	4.86%	0.57%	-	-
Horiz. %	113.51%	113.22%	110.92%	107.47%	105.46%	100.57%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 109,125
RPS	245.63	245.72	239.50	235.45	228.01	208.25	204.74	3.07%
YoY %	-0.04%	2.60%	1.72%	3.26%	9.49%	1.71%	-	-
Horiz. %	119.97%	120.02%	116.98%	115.00%	111.37%	101.71%	100.00%	-
EPS	3.52	6.36	10.92	6.00	14.04	8.91	8.36	-13.41%
YoY %	-44.65%	-41.76%	82.00%	-57.26%	57.58%	6.58%	-	-
Horiz. %	42.11%	76.08%	130.62%	71.77%	167.94%	106.58%	100.00%	-
DPS	4.44	4.45	3.70	4.44	4.45	4.32	4.31	0.49%
YoY %	-0.22%	20.27%	-16.67%	-0.22%	3.01%	0.23%	-	-
Horiz. %	103.02%	103.25%	85.85%	103.02%	103.25%	100.23%	100.00%	-
NAPS	2.1931	2.1896	2.1449	2.0779	2.0421	1.8912	1.8743	2.65%
YoY %	0.16%	2.08%	3.22%	1.75%	7.98%	0.90%	-	-
Horiz. %	117.01%	116.82%	114.44%	110.86%	108.95%	100.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.51	1.76	1.54	1.34	1.35	1.91	1.50	-
P/RPS	0.34	0.40	0.36	0.32	0.33	0.50	0.39	-2.25%
YoY %	-15.00%	11.11%	12.50%	-3.03%	-34.00%	28.21%	-	-
Horiz. %	87.18%	102.56%	92.31%	82.05%	84.62%	128.21%	100.00%	-
P/EPS	23.84	15.37	7.84	12.41	5.35	11.58	9.66	16.24%
YoY %	55.11%	96.05%	-36.83%	131.96%	-53.80%	19.88%	-	-
Horiz. %	246.79%	159.11%	81.16%	128.47%	55.38%	119.88%	100.00%	-
EY	4.19	6.51	12.76	8.06	18.70	8.64	10.35	-13.98%
YoY %	-35.64%	-48.98%	58.31%	-56.90%	116.44%	-16.52%	-	-
Horiz. %	40.48%	62.90%	123.29%	77.87%	180.68%	83.48%	100.00%	-
DY	5.30	4.55	4.33	5.97	5.93	4.19	5.33	-0.09%
YoY %	16.48%	5.08%	-27.47%	0.67%	41.53%	-21.39%	-	-
Horiz. %	99.44%	85.37%	81.24%	112.01%	111.26%	78.61%	100.00%	-
P/NAPS	0.38	0.45	0.40	0.36	0.37	0.55	0.43	-2.03%
YoY %	-15.56%	12.50%	11.11%	-2.70%	-32.73%	27.91%	-	-
Horiz. %	88.37%	104.65%	93.02%	83.72%	86.05%	127.91%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	21/11/14	22/11/13	23/11/12	18/11/11	26/11/10	20/11/09	-
Price	1.52	1.68	1.64	1.33	1.41	1.95	1.50	-
P/RPS	0.34	0.38	0.38	0.31	0.34	0.51	0.39	-2.25%
YoY %	-10.53%	0.00%	22.58%	-8.82%	-33.33%	30.77%	-	-
Horiz. %	87.18%	97.44%	97.44%	79.49%	87.18%	130.77%	100.00%	-
P/EPS	24.00	14.67	8.34	12.31	5.59	11.82	9.66	16.37%
YoY %	63.60%	75.90%	-32.25%	120.21%	-52.71%	22.36%	-	-
Horiz. %	248.45%	151.86%	86.34%	127.43%	57.87%	122.36%	100.00%	-
EY	4.17	6.82	11.98	8.12	17.90	8.46	10.35	-14.05%
YoY %	-38.86%	-43.07%	47.54%	-54.64%	111.58%	-18.26%	-	-
Horiz. %	40.29%	65.89%	115.75%	78.45%	172.95%	81.74%	100.00%	-
DY	5.26	4.76	4.07	6.02	5.67	4.10	5.33	-0.21%
YoY %	10.50%	16.95%	-32.39%	6.17%	38.29%	-23.08%	-	-
Horiz. %	98.69%	89.31%	76.36%	112.95%	106.38%	76.92%	100.00%	-
P/NAPS	0.38	0.43	0.42	0.36	0.38	0.56	0.43	-2.03%
YoY %	-11.63%	2.38%	16.67%	-5.26%	-32.14%	30.23%	-	-
Horiz. %	88.37%	100.00%	97.67%	83.72%	88.37%	130.23%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos